DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$144.98
Today's Fair Value
$1.42 -99.02%
Margin of Safety
-10109.86%
Projected Value (5Y)
$2.28 -98.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 27.54% | CAGR (5y): 13.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.43x)
%